XML 57 R23.htm IDEA: XBRL DOCUMENT v3.2.0.727
Acquisitions (Tables)
6 Months Ended
Jun. 30, 2015
Business Combinations [Abstract]  
Schedule of Consideration Transferred
The purchase price consisted of the following amounts:
Fair market value of common stock issued
 
$
12,994

Estimate of potential contingent consideration(1)
 
540

Total purchase price
 
$
13,534

(1) 
The amount of the contingent consideration reflected in the table above reflects our estimate, as of June 30, 2015, of the amount of contingent consideration that we will be required to pay to the former shareholders of FSH pursuant to the purchase agreement to acquire FSH and it subsidiaries. The contingent consideration will be paid out in additional shares of our stock based on the 180 day average of the closing price of our stock in the 180 days immediately prior to the one year anniversary of the closing of the acquisition. The contingent consideration will be measured at each reporting date with changes in its fair value recognized in our Unaudited Consolidated Statements of Comprehensive Income.
Schedule of Purchase Price Allocation
The initial purchase price allocation is as follows:
Cash
 
$
14,467

Investments
 
5,588

Premium and Agents' Receivable
 
1,496

Intangible assets
 
6,312

Goodwill
 
4,196

Other assets
 
609

Loss reserves
 
(2,390
)
Unearned premiums
 
(9,646
)
Reinsurance payable
 
(998
)
Loans payable
 
(2,246
)
Deferred taxes
 
(2,182
)
Other liabilities
 
(1,672
)
Total purchase price
 
$
13,534

Schedule of Pro Forma Information
The unaudited pro forma information has been prepared as if the FSH acquisition had taken place on January 1, 2015. The unaudited pro forma information is not necessarily indicative of the results that we would have achieved had the transaction taken place on January 1, 2015, and the unaudited pro forma information does not purport to be indicative of future financial operating results.

 
 
For the Six Months Ended June 30, 2015
 
 
 
 
Pro Forma
 
 
 
 
As Reported
 
Adjustments
 
Pro Forma
Revenues
 
$
167,736

 
$
1,127

 
$
168,863

 
 
 
 
 
 
 
Net income
 
$
5,473

 
$
77

 
$
5,550

 
 
 
 
 
 
 
Diluted earnings per share
 
$
0.26

 
$

 
$
0.26